As of 2025-07-10, the Intrinsic Value of Agriculture Printing and Packaging JSC (INN.VN) is 76,004.45 VND. This INN.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63,300.00 VND, the upside of Agriculture Printing and Packaging JSC is 20.10%.
The range of the Intrinsic Value is 56,050.61 - 127,850.21 VND
Based on its market price of 63,300.00 VND and our intrinsic valuation, Agriculture Printing and Packaging JSC (INN.VN) is undervalued by 20.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 56,050.61 - 127,850.21 | 76,004.45 | 20.1% |
| DCF (Growth 10y) | 77,275.80 - 176,385.05 | 105,007.24 | 65.9% |
| DCF (EBITDA 5y) | 68,355.89 - 105,135.22 | 93,119.54 | 47.1% |
| DCF (EBITDA 10y) | 85,651.86 - 137,168.15 | 116,744.21 | 84.4% |
| Fair Value | 45,774.22 - 45,774.22 | 45,774.22 | -27.69% |
| P/E | 62,795.67 - 105,588.87 | 85,072.91 | 34.4% |
| EV/EBITDA | 40,119.82 - 73,912.63 | 57,111.85 | -9.8% |
| EPV | 26,763.83 - 37,045.50 | 31,904.68 | -49.6% |
| DDM - Stable | 56,835.47 - 180,115.26 | 118,475.50 | 87.2% |
| DDM - Multi | 70,463.97 - 177,745.13 | 101,410.91 | 60.2% |
| Market Cap (mil) | 1,136,868.00 |
| Beta | -0.06 |
| Outstanding shares (mil) | 17.96 |
| Enterprise Value (mil) | 1,061,406.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.61% |
| Cost of Debt | 5.50% |
| WACC | 7.28% |